[SEACERA] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -20.11%
YoY- 2715.35%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 61,631 78,348 50,821 82,508 96,117 90,407 78,002 -3.84%
PBT 4,079 17,886 -12,800 27,692 5,028 5,965 8,369 -11.28%
Tax 207 -782 18,864 6,233 -3,823 -2,381 -193 -
NP 4,286 17,104 6,064 33,925 1,205 3,584 8,176 -10.20%
-
NP to SH 310,631 16,803 6,009 33,925 1,205 3,568 8,176 83.30%
-
Tax Rate -5.07% 4.37% - -22.51% 76.03% 39.92% 2.31% -
Total Cost 57,345 61,244 44,757 48,583 94,912 86,823 69,826 -3.22%
-
Net Worth 515,381 201,636 155,842 152,645 83,931 83,863 75,733 37.63%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 5,684 5,449 3,224 3,224 1,760 1,759 533 48.33%
Div Payout % 1.83% 32.43% 53.66% 9.51% 146.12% 49.31% 6.52% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 515,381 201,636 155,842 152,645 83,931 83,863 75,733 37.63%
NOSH 189,478 181,654 107,477 107,496 58,693 58,645 53,333 23.51%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.95% 21.83% 11.93% 41.12% 1.25% 3.96% 10.48% -
ROE 60.27% 8.33% 3.86% 22.22% 1.44% 4.25% 10.80% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.53 43.13 47.29 76.75 163.76 154.16 146.25 -22.15%
EPS 163.94 9.25 5.59 31.56 2.06 6.09 15.33 48.40%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 1.00 20.08%
NAPS 2.72 1.11 1.45 1.42 1.43 1.43 1.42 11.43%
Adjusted Per Share Value based on latest NOSH - 107,609
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.91 12.59 8.17 13.26 15.45 14.53 12.54 -3.84%
EPS 49.93 2.70 0.97 5.45 0.19 0.57 1.31 83.39%
DPS 0.91 0.88 0.52 0.52 0.28 0.28 0.09 47.02%
NAPS 0.8284 0.3241 0.2505 0.2453 0.1349 0.1348 0.1217 37.64%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.06 0.86 0.96 0.65 0.60 0.89 0.35 -
P/RPS 3.26 1.99 2.03 0.85 0.37 0.58 0.24 54.43%
P/EPS 0.65 9.30 17.17 2.06 29.22 14.63 2.28 -18.86%
EY 154.66 10.76 5.82 48.55 3.42 6.84 43.80 23.38%
DY 2.83 3.49 3.13 4.62 5.00 3.37 2.86 -0.17%
P/NAPS 0.39 0.77 0.66 0.46 0.42 0.62 0.25 7.68%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 27/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.97 0.79 0.97 0.65 0.60 0.69 0.46 -
P/RPS 2.98 1.83 2.05 0.85 0.37 0.45 0.31 45.79%
P/EPS 0.59 8.54 17.35 2.06 29.22 11.34 3.00 -23.73%
EY 169.01 11.71 5.76 48.55 3.42 8.82 33.33 31.05%
DY 3.09 3.80 3.09 4.62 5.00 4.35 2.17 6.06%
P/NAPS 0.36 0.71 0.67 0.46 0.42 0.48 0.32 1.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment